[F&N] QoQ Cumulative Quarter Result on 31-Mar-2002 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 108.36%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 412,009 1,521,988 1,163,449 783,980 397,027 1,541,253 1,171,387 -50.07%
PBT 39,513 122,315 96,597 65,103 31,328 103,562 82,319 -38.61%
Tax -11,574 -34,597 -25,485 -17,849 -8,649 -28,425 -20,847 -32.37%
NP 27,939 87,718 71,112 47,254 22,679 75,137 61,472 -40.80%
-
NP to SH 27,939 87,718 71,112 47,254 22,679 75,137 61,472 -40.80%
-
Tax Rate 29.29% 28.29% 26.38% 27.42% 27.61% 27.45% 25.32% -
Total Cost 384,070 1,434,270 1,092,337 736,726 374,348 1,466,116 1,109,915 -50.61%
-
Net Worth 1,006,520 973,455 956,456 948,632 939,052 824,596 776,007 18.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 32,091 - 17,764 - 28,653 - -
Div Payout % - 36.59% - 37.59% - 38.14% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,006,520 973,455 956,456 948,632 939,052 824,596 776,007 18.87%
NOSH 358,192 356,577 355,560 355,293 354,359 318,377 304,316 11.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.78% 5.76% 6.11% 6.03% 5.71% 4.88% 5.25% -
ROE 2.78% 9.01% 7.43% 4.98% 2.42% 9.11% 7.92% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 115.02 426.83 327.22 220.66 112.04 484.10 384.92 -55.20%
EPS 7.80 24.60 20.00 13.30 6.40 23.60 20.20 -46.88%
DPS 0.00 9.00 0.00 5.00 0.00 9.00 0.00 -
NAPS 2.81 2.73 2.69 2.67 2.65 2.59 2.55 6.66%
Adjusted Per Share Value based on latest NOSH - 356,159
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 112.33 414.96 317.21 213.75 108.25 420.21 319.37 -50.07%
EPS 7.62 23.92 19.39 12.88 6.18 20.49 16.76 -40.78%
DPS 0.00 8.75 0.00 4.84 0.00 7.81 0.00 -
NAPS 2.7442 2.6541 2.6077 2.5864 2.5603 2.2482 2.1157 18.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.48 3.50 3.60 3.52 3.58 3.32 3.30 -
P/RPS 3.03 0.82 1.10 1.60 3.20 0.69 0.86 131.01%
P/EPS 44.62 14.23 18.00 26.47 55.94 14.07 16.34 95.01%
EY 2.24 7.03 5.56 3.78 1.79 7.11 6.12 -48.73%
DY 0.00 2.57 0.00 1.42 0.00 2.71 0.00 -
P/NAPS 1.24 1.28 1.34 1.32 1.35 1.28 1.29 -2.59%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 07/11/01 29/08/01 -
Price 3.20 3.50 3.60 3.50 3.66 3.64 3.64 -
P/RPS 2.78 0.82 1.10 1.59 3.27 0.75 0.95 104.18%
P/EPS 41.03 14.23 18.00 26.32 57.19 15.42 18.02 72.81%
EY 2.44 7.03 5.56 3.80 1.75 6.48 5.55 -42.09%
DY 0.00 2.57 0.00 1.43 0.00 2.47 0.00 -
P/NAPS 1.14 1.28 1.34 1.31 1.38 1.41 1.43 -13.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment